WEDDING BUDGET

Expenses Estimated Cost Actual Cost Total Payment Balance Remarks

GOWNS/BARONG
BRIDE
WEDDING DRESS -₱ 15,000.00- -₱ 12,000.00- -₱ 7,500.00- -₱ 4,500.00-
SHOES -₱ 1,000.00- -₱ 1,000.00- -₱ 1,000.00- -₱ - -
JEWELLERY -₱ 1,000.00- -₱ 1,000.00- -₱ 1,000.00- -₱ - -
ACCESSORIES -₱ 500.00- -₱ 500.00- -₱ 500.00- -₱ - -
BATHROBE -₱ - -
GROOM
SUITS -₱ 5,000.00- -₱ 9,000.00- -₱ 9,000.00- -₱ - - CHARLIE MANZANO 09328461987
SHOES -₱ 4,000.00- -₱ 4,500.00- -₱ 4,500.00- -₱ - -
ACCESSORIES -₱ 1,000.00- -₱ 1,000.00- -₱ 1,000.00- -₱ - -
ENTOURAGE
BRIDE'S PARENTS -₱ 2,000.00- -₱ 1,500.00- -₱ 1,500.00-
GROOMS PARENTS -₱ 2,000.00- -₱ 1,500.00- -₱ 1,500.00- -₱ - -
FLOWER GIRLS -₱ 2,000.00- -₱ 2,000.00- -₱ 2,000.00- -₱ - -
RING BEARERS -₱ 2,000.00- -₱ 2,000.00- -₱ 2,000.00- -₱ - -
FLOWER/FLORIST (Jbelle)
FLOWER ARRANGEMENT -₱ 20,000.00- -₱ 24,000.00- -₱ 24,000.00- -₱ - - Jbelle
BRIDES BOUQUET F
BRIDESMAID BOUQUET R
BOUTONNIERE FOR GROOM AND GROOMSMEN E
CORSAGE FOR MUMS AND NINANGS E
FLOWER GIRLS HEADS AND BASKET
CHURCH(CAPITOL)
FOOD (MANG-AAWIT/SUPPLIERS) -₱ 2,000.00- -₱ 4,000.00- -₱ 4,000.00- -₱ - -
VENUE
VENUE RENTAL -₱ 20,000.00- -₱ 25,000.00- -₱ 25,000.00- -₱ - - Don Jose Club House
SOUNDS AND LIGHTS PROVIDER(BAND EQUIPMENT) -₱ 6,500.00- -₱ 6,000.00- -₱ 6,000.00-
DEPOSIT
CORKAGE FEE
MUSICIAN AND HOST
BAND
HOST
FOOD
WEDDING CAKE -₱ 7,000.00-
caterer (200 pax) -₱ 65,000.00- -₱ 96,600.00- -₱ 65,000.00- -₱ 31,600.00- Denlies
Letson -₱ 9,000.00- -₱ - -
Pica-pica foods -₱ 4,000.00- -₱ 4,000.00- -₱ - -
PHOTO AND VIDEO COVERAGE
PHOTO AND VIDEO COVERAGE -₱ 45,000.00- -₱ 50,000.00- -₱ 35,000.00- -₱ 15,000.00-
SAME-DAY- EDIT FREE
PRENUP SHOOT AVP -₱ - -
Photo Booth -₱ 7,000.00- -₱ 2,000.00- -₱ 5,000.00- baicapture c/o ann casero
SOUVENIR/GIFTS -₱ 13,690.00- -₱ 13,690.00- -₱ - -
GAME PRIZES -₱ 3,000.00- -₱ 3,000.00- -₱ 3,000.00- -₱ - -
GIFTS FOR SPONSOR -₱ 3,000.00- -₱ 3,000.00- -₱ 3,000.00- -₱ - -
ON THE DAY WEDDING COORDINATOR -₱ 10,000.00- -₱ 10,000.00- -₱ 5,000.00- -₱ 5,000.00- Jaimie
GUESTLIST MANAGEMENT
WEDDING CHECKLIST AND TEMPLATE
DOCUMENTS -₱ 3,000.00- -₱ 3,000.00- -₱ 3,000.00- -₱ - -
MARRIAGE LICENSE
NSO CNOMAR
WEDDING RING -₱ 25,000.00- -₱ 23,000.00- -₱ 23,000.00- -₱ - -
HAIR AND MAKE UP -₱ 10,000.00- -₱ 12,000.00- -₱ 7,000.00- -₱ 5,000.00- Joy Mabasa
HOTEL
WEDDING PREP ROOM (BRIDE) -₱ 4,000.00- -₱ 24,500.00- -₱ 24,500.00- -₱ - - 2 nights
GROOMS FAMILY ROOM -₱ 4,000.00- -₱ - - 2nights/2 nights air b n b
Van Rental -₱ 3,000.00- -₱ 3,000.00- -₱ 3,000.00- JOEL LALATA 09062421830
INVITATION -₱ 5,000.00- -₱ 3,000.00- -₱ 3,000.00- -₱ - -
BRIDAL CAR -₱ 5,000.00- -₱ 3,000.00- -₱ 1,500.00- -₱ 1,500.00- Y61 bridal car c/o katrina sibayan 09271558453

TOTAL ESTIMATED COST -₱ 285,000.00- -₱ 275,690.00- -₱ 78,100.00-

TOTAL ACTUAL COST -₱ 353,790.00-
TOTAL PAYMENT -₱ 275,690.00-
CASH ON HAND -₱ 31,960.00-
short -₱ 46,140.00-
 LHYNN JEFF ENTOURAGE
NAME GUEST LIST
Tita Rossie Salvador 2 1 1 Jessa Bravo Verielle Jay Vitug
Ate Marie Dela Cruz 2 1 Joylynn Salcedo 09274605960 Dennis Sales 09091444105
Tita Ellen Vitug 3 1 1 Aubrey Roque 09565529612 Charlie Manzano 09328461987
Eliezer Baguio 2 1 1 Diana Karen Tercias 09178055071 Marjune Aguilon 09663599315
Reggie Salvador 2 1 Gizelle Bahio 09266194980 John Mark Del Rio 09152254437
Valentino Salvador 2 1 Cheryll Mae Samson (MH) 09561864731 Marvien Albufera (BM) 09951541359
Edmund Baguio Jr. 2 1 Kevin Mangubat 1 NINANG NINONG
Samson Siblings 6 1 Heira Mangubat 1 Merly Eduria Ka Belmer
Tita Lita and Fam 4 1 Ma. Claire Martinez Anna Dalistan Ka Jerson Mabilangan
Mark Arvie Celestino Tita Liza Teves Joseph Teves
NovaKad 5 John Ric Belen Lucy Sarong Don Orozco
Melody John Vincent Alforque Beng Nieves Rey Vallenia
Jem Jomelle Romualdo
Jeraldine Stephanie Pailep 1 Flower Girl Ring Bearer
Rea Ciara Taruc Zoey Freedom Jose Shinitchi Rhyuken C. Baguio
kath Melody Pandino Jhulienne Ars T. Samson Jose Samson
Office 6 Marvin Crisostomo
Ate Jeff 1 Chingky Fadrilan
Reffy 1 Jerome Fadrilan
RJ Jinky Fesalbon
Tyro 1 Shiela Tablizo
Jr KAD Pamunuan 10
Ryan Charlotte Caburnay
KDO 14 1 Lemuel Sibal
Ka Alvin Enrico Tafalla
Ka Jheph Ariel Honrado
Ces Mark Anthony Estrada
Ate Bless Shane Agana
Angel Caceres Norielyn Gallanero
Arbee Jovito Goyala
Rosswin Mhelmark Edralin
Jai Ariel Cervantes
Che Office 14
Zeth Jaybee Garganera
Randy Camilo Manio
Peng Daniel Arias
Kim Michael Perocho
Norbie Caryl Pillora
Ken Ju 2 1 Expedito Agripa
Kuya Ceasar 2 1 Paul John Delin
rizel & ate Jerisa 2 1 Christian Jake Tabara
Jenny Billones & Kuya Ken 2 1 Julius Lagmay
P4 Friends 3 1 Jessan Garcia
Walter & Shelly 2 Wilhelmina Chua
Eugine & Genalyn Gacho 2 Farah Sevilla
Aguilar Family 5 Jonal Javier
Sir Dodo 2 1 Paul Pangan
Sir Martin 2 1 Veejay Albufera
Junnie 1 Joan Albufera
Emma Rasca
Mar Rasca
Leneth Alcaneses
Ka Roy Dela Peña 2 1 Chenita Alcaneses
lola Yoly & lola Charing 2 2 Liza Tamayo
Erwin & Carine 2 Rosie De Guzman
BUKLOD 10 Gina Manalo
Dexter De Guzman
Gloria Sacasas
Marlon Datinguinoo
91 Lexel Aguilon
Lenie Padrilan
total n# of guest 123 Justine Padrilan
total n# of invitation 36 Jerlyn Padrilan
Lea Arce
Jayzel Ann Arce
Gelay Arce
Geraldine Jose
Luz Jose
 Month Amounth Running Balance Expenses Amounth jeff len
Jan-18 ₱6,000.00 ₱6,000.00 -₱ 3,000.00- -₱ 3,000.00-
Feb-18 ₱6,000.00 ₱12,000.00 -₱ 3,000.00- -₱ 3,000.00-
Mar-18 ₱6,000.00 ₱18,000.00 -₱ 3,000.00- -₱ 3,000.00-
Apr-18 ₱6,000.00 ₱24,000.00 -₱ 3,000.00- -₱ 3,000.00-
May-18 ₱6,000.00 ₱30,000.00 -₱ 3,000.00- -₱ 3,000.00-
Jun-18 ₱6,000.00 ₱36,000.00 -₱ 3,000.00- -₱ 3,000.00-
Jul-18 ₱6,000.00 ₱42,000.00 -₱ 3,000.00- -₱ 3,000.00-
Aug-18 ₱6,000.00 ₱48,000.00 -₱ 3,000.00- -₱ 3,000.00-
Sep-18 ₱6,000.00 ₱54,000.00 -₱ 3,000.00- -₱ 3,000.00-
Oct-18 ₱6,000.00 ₱60,000.00 -₱ 3,000.00- -₱ 3,000.00-
Nov-18 ₱6,000.00 ₱66,000.00 -₱ 3,000.00- -₱ 3,000.00-
Dec-18 ₱6,000.00 ₱72,000.00 venue rental ₱5,500.00 -₱ 7,000.00- -₱ 3,000.00-
Jan-19 ₱6,000.00 ₱78,000.00 hir and make-up/ flower ₱5,000.00 -₱ 3,000.00- -₱ 3,000.00-
Feb-19 ₱6,000.00 ₱84,000.00 photobooth ₱2,000.00 -₱ 3,500.00- -₱ 3,000.00-
Mar-19 ₱6,000.00 ₱90,000.00 wedding ring/photo and vid/g.aways/food ₱40,000.00 -₱ 11,700.00- -₱ 3,000.00-
Apr-19 ₱6,000.00 ₱96,000.00 venue rental/denlies/jbelle ₱27,500.00 -₱ 17,000.00- -₱ 3,000.00-
May-19 ₱6,000.00 ₱102,000.00 photo&vid/dress nnay/ make up ₱11,500.00 -₱ 18,000.00- -₱ 10,000.00-
Jun-19 ₱6,000.00 ₱108,000.00 photo & vid / food/W.Gown/P.sponsor ₱40,000.00 -₱ 3,000.00- -₱ 5,000.00-
Jul-19 ₱6,000.00 ₱114,000.00 groom shoes/B.car/P.sponsor ₱6,400.00 -₱ 5,000.00-
Aug-19 ₱6,000.00 ₱120,000.00 coordinator/papers/hotel/CENOMAR/soap ₱22,850.00 -₱ 7,500.00-
Sep-19 ₱6,000.00 ₱126,000.00 souvinir/suit/r.bearer/invitation/b.shoes/caterer/venue/caterer/jbel ₱88,190.00 -₱ 11,500.00- -₱ 15,000.00-
₱248,940.00 -₱ 120,200.00- -₱ 78,000.00-
-₱ 310,150.00-
Additionals total cash on hand -₱ 58,710.00-
J Bonus (dec) ₱10,000.00 ₱136,000.00
F Bonus (dec) ₱10,000.00 ₱146,000.00
DNC (jan) ₱50,000.00 ₱196,000.00

Baby G ₱45,000.00
 Month Date To Do List Remarks
JUNE 1 Coordination meeting w/ ka Noel done
8 photoshoot done

28 & 29 ninong ninang done

July 6&7 ninong ninang done

August 31 wedding gown

24-25 grooms men attire black coat canvass ka lorie 09178366448

book hotel done
meeting with OTD coor 9am done
31 Jeff's family Accomodation nov.17
5 ka Jerson done

September
Invitation 7-8
CENOMAR done
marriage licence done
INC papers/requirements 1-7
wedding car done
wedding cake 28
m'awit food 29
prod team food done
van rental 1
giving of invitation 21-22

gifts for primary sponsors done

gift for entourage 12
24-25 grooms attire ka charlie

October